Consolidating Guarantor and Nonguarantor Financial Information | 6 Months Ended | 12 Months Ended |
Jun. 30, 2013 | Dec. 31, 2012 |
Consolidating Guarantor and Nonguarantor Financial Information [Abstract] | | |
Consolidating Guarantor and Nonguarantor Financial Information | Consolidating Guarantor and Nonguarantor Financial Information | Consolidating Guarantor and Nonguarantor Financial Information |
| |
The following consolidating financial information presents the Statements of Comprehensive Income (Loss), Balance Sheets, and Cash Flows related to Boise Cascade. The Senior Notes are guaranteed fully and unconditionally and jointly and severally by each of our existing and future subsidiaries (other than our foreign subsidiaries). Each of our existing subsidiaries that is a guarantor of the Senior Notes is 100% owned by Boise Cascade. Other than the consolidated financial statements and footnotes for Boise Cascade and the consolidating financial information, financial statements and other disclosures concerning the guarantors have not been presented because management believes that such information is not material to investors. The reclassifications to net income from accumulated other comprehensive loss are recorded primarily in our guarantor subsidiaries. | The following consolidating financial information presents the Statements of Comprehensive Income (Loss), Balance Sheets, and Cash Flows related to Boise Cascade. The Senior Notes are guaranteed fully and unconditionally, and jointly and severally by each of our existing and future subsidiaries (other than our foreign subsidiaries). Each of our existing subsidiaries that is a guarantor of the Senior Notes is 100% owned by Boise Cascade. Other than the consolidated financial statements and footnotes for Boise Cascade and the consolidating financial information, financial statements and other disclosures concerning the guarantors have not been presented because management believes that such information is not material to investors. |
| |
Furthermore, the cancellation provisions in the related indenture regarding guarantor subsidiaries are customary, and they do not include an arrangement that permits a guarantor subsidiary to opt out of the obligation prior to or during the term of the debt. Each guarantor subsidiary is automatically released from its obligations as a guarantor upon the sale of the subsidiary or substantially all of its assets to a third party, the designation of the subsidiary as an unrestricted subsidiary for purposes of the covenants included in the indenture, the release of the indebtedness under the indenture, or if the issuer exercises its legal defeasance option or the discharge of its obligations in accordance with the indenture governing the Senior Notes. | Furthermore, the cancellation provisions of the guarantor subsidiaries are customary and they do not include an arrangement that permits a guarantor subsidiary to opt out of the obligation prior to or during the term of the debt. Each guarantor subsidiary is automatically released from its obligations as a guarantor upon the sale of the subsidiary or substantially all of its assets to a third party, the designation of the subsidiary as an unrestricted subsidiary for purposes of the covenants included in the indenture, the release of the indebtedness under the indenture, or if the issuer exercises its legal defeasance option or the discharge of its obligations in accordance with the indenture governing the Senior Notes. |
Boise Cascade Company and Subsidiaries | Boise Cascade Company, and Subsidiaries |
Consolidating Statements of Comprehensive Income (Loss) | Consolidating Statements of Comprehensive Income (Loss) |
For the Three Months Ended June 30, 2013 | For the Year Ended December 31, 2012 |
(unaudited) | | | | | | | | | | | | | | | | | | | | | |
| | | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated |
| | | | | | | | | | | | | | | | | | | | | Cascade Company (Parent) | Subsidiaries | guarantor |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated | | | Subsidiaries |
Cascade Company (Parent) | Subsidiaries | guarantor | | | (thousands) |
| | Subsidiaries | Sales | | | | | | | | | | | | | | | |
| | (thousands) |
Sales | | | | | | | | | | | | | | | | Trade | | $ | — | | | $ | 2,746,208 | | | $ | 13,082 | | | $ | — | | | $ | 2,759,290 | |
|
Trade | | $ | — | | | $ | 848,515 | | | $ | 3,780 | | | $ | — | | | $ | 852,295 | | Intercompany | | — | | | — | | | 13,396 | | | (13,396 | ) | | — | |
|
Intercompany | | — | | | — | | | 2,920 | | | (2,920 | ) | | — | | Related parties | | — | | | 19,772 | | | — | | | — | | | 19,772 | |
|
| | — | | | 848,515 | | | 6,700 | | | (2,920 | ) | | 852,295 | | | | — | | | 2,765,980 | | | 26,478 | | | (13,396 | ) | | 2,779,062 | |
|
| | | | | | | | | | | | | | | | | | | | | |
Costs and expenses | | | | | | | | | | | | | | | | Costs and expenses | | | | | | | | | | | | | | | |
|
Materials, labor, and other operating expenses (excluding depreciation) | | — | | | 746,539 | | | 7,692 | | | (3,235 | ) | | 750,996 | | Materials, labor, and other operating expenses (excluding depreciation) | | — | | | 2,329,853 | | | 27,885 | | | (14,564 | ) | | 2,343,174 | |
|
Depreciation and amortization | | 33 | | | 8,429 | | | 304 | | | — | | | 8,766 | | Materials, labor, and other operating expenses from related parties (excluding depreciation) | | — | | | 60,271 | | | — | | | — | | | 60,271 | |
|
Selling and distribution expenses | | — | | | 59,461 | | | 641 | | | — | | | 60,102 | | Depreciation and amortization | | 120 | | | 31,691 | | | 1,596 | | | — | | | 33,407 | |
|
General and administrative expenses | | 4,045 | | | 5,891 | | | — | | | 315 | | | 10,251 | | Selling and distribution expenses | | — | | | 231,593 | | | 3,462 | | | — | | | 235,055 | |
|
Other (income) expense, net | | 5 | | | 261 | | | (305 | ) | | — | | | (39 | ) | General and administrative expenses | | 16,425 | | | 25,529 | | | — | | | 1,168 | | | 43,122 | |
|
| | 4,083 | | | 820,581 | | | 8,332 | | | (2,920 | ) | | 830,076 | | Other (income) expense, net | | 126 | | | 2,818 | | | (2,042 | ) | | — | | | 902 | |
|
| | | | | | | | | | | | | 16,671 | | | 2,681,755 | | | 30,901 | | | (13,396 | ) | | 2,715,931 | |
Income (loss) from operations | | (4,083 | ) | | 27,934 | | | (1,632 | ) | | — | | | 22,219 | |
| | | | | | | | | | |
| | | | | | | | | | | Income (loss) from operations | | (16,671 | ) | | 84,225 | | | (4,423 | ) | | — | | | 63,131 | |
Foreign exchange loss | | (200 | ) | | (69 | ) | | (22 | ) | | — | | | (291 | ) |
| | | | | | | | | | |
Interest expense | | (4,781 | ) | | — | | | — | | | — | | | (4,781 | ) | Foreign exchange gain (loss) | | 149 | | | (124 | ) | | 12 | | | — | | | 37 | |
|
Interest income | | 27 | | | 35 | | | — | | | — | | | 62 | | Interest expense | | (21,757 | ) | | — | | | — | | | — | | | (21,757 | ) |
|
| | (4,954 | ) | | (34 | ) | | (22 | ) | | — | | | (5,010 | ) | Interest income | | 196 | | | 196 | | | — | | | — | | | 392 | |
|
| | | | | | | | | | | | | (21,412 | ) | | 72 | | | 12 | | | — | | | (21,328 | ) |
Income (loss) before income taxes and equity in net income of affiliates | | (9,037 | ) | | 27,900 | | | (1,654 | ) | | — | | | 17,209 | |
| | | | | | | | | | |
Income tax provision | | (6,797 | ) | | — | | | — | | | — | | | (6,797 | ) | Income (loss) before income taxes and equity in net income of affiliates | | (38,083 | ) | | 84,297 | | | (4,411 | ) | | — | | | 41,803 | |
|
| | | | | | | | | | | Income tax provision | | (300 | ) | | (7 | ) | | — | | | — | | | (307 | ) |
Income (loss) before equity in net income of affiliates | | (15,834 | ) | | 27,900 | | | (1,654 | ) | | — | | | 10,412 | |
| | | | | | | | | | |
Equity in net income of affiliates | | 26,246 | | | — | | | — | | | (26,246 | ) | | — | | Income (loss) before equity in net income of affiliates | | (38,383 | ) | | 84,290 | | | (4,411 | ) | | — | | | 41,496 | |
|
Net income (loss) | | 10,412 | | | 27,900 | | | (1,654 | ) | | (26,246 | ) | | 10,412 | | Equity in net income of affiliates | | 79,879 | | | — | | | — | | | (79,879 | ) | | — | |
|
| | | | | | | | | | | Net income (loss) | | 41,496 | | | 84,290 | | | (4,411 | ) | | (79,879 | ) | | 41,496 | |
Other comprehensive income, net of tax | | | | | | | | | | |
Defined benefit pension plans | | | | | | | | | | | | | | | | | | | | | |
Amortization of actuarial loss | | 1,411 | | | — | | | — | | | — | | | 1,411 | | Other comprehensive loss | | | | | | | | | | |
Defined benefit pension plans | | | | | | | | | | |
Amortization of prior service costs | | 14 | | | — | | | — | | | — | | | 14 | | Net actuarial loss | | (8,432 | ) | | — | | | — | | | — | | | (8,432 | ) |
|
Other comprehensive income, net of tax | | 1,425 | | | — | | | — | | | — | | | 1,425 | | Amortization of actuarial loss | | 7,632 | | | — | | | — | | | — | | | 7,632 | |
|
Comprehensive income (loss) | | $ | 11,837 | | | $ | 27,900 | | | $ | (1,654 | ) | | $ | (26,246 | ) | | $ | 11,837 | | Amortization of prior service costs | | 416 | | | — | | | — | | | — | | | 416 | |
|
| Other comprehensive loss | | (384 | ) | | — | | | — | | | — | | | (384 | ) |
Boise Cascade Company and Subsidiaries |
Consolidating Statements of Comprehensive Income (Loss) | Comprehensive income (loss) | | $ | 41,112 | | | $ | 84,290 | | | $ | (4,411 | ) | | $ | (79,879 | ) | | $ | 41,112 | |
For the Three Months Ended June 30, 2012 |
(unaudited) | | | | | | | | | | | |
| Boise Cascade Company, and Subsidiaries |
| | | | | | | | | | | | | | | | | | | | | Consolidating Statements of Comprehensive Income (Loss) |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated | For the Year Ended December 31, 2011 |
Cascade Company (Parent) | Subsidiaries | guarantor | | | | | | | | | | | | | | | | | | | | | |
| | Subsidiaries | | | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated |
| | (thousands) | Cascade Company (Parent) | Subsidiaries | guarantor |
Sales | | | | | | | | | | | | | | | | | | Subsidiaries |
| | (thousands) |
Trade | | $ | — | | | $ | 729,794 | | | $ | 3,106 | | | $ | — | | | $ | 732,900 | | Sales | | | | | | | | | | | | | | | |
|
Intercompany | | — | | | — | | | 3,276 | | | (3,276 | ) | | — | | Trade | | $ | — | | | $ | 2,215,983 | | | $ | 13,342 | | | $ | — | | | $ | 2,229,325 | |
|
| | — | | | 729,794 | | | 6,382 | | | (3,276 | ) | | 732,900 | | Intercompany | | — | | | — | | | 11,157 | | | (11,157 | ) | | — | |
|
| | | | | | | | | | | Related parties | | — | | | 18,763 | | | — | | | — | | | 18,763 | |
Costs and expenses | | | | | | | | | | | | | | | |
| | — | | | 2,234,746 | | | 24,499 | | | (11,157 | ) | | 2,248,088 | |
Materials, labor, and other operating expenses (excluding depreciation) | | — | | | 629,755 | | | 6,352 | | | (3,500 | ) | | 632,607 | |
| | | | | | | | | | |
Depreciation and amortization | | 32 | | | 7,857 | | | 449 | | | — | | | 8,338 | | Costs and expenses | | | | | | | | | | | | | | | |
|
Selling and distribution expenses | | — | | | 59,691 | | | 777 | | | — | | | 60,468 | | Materials, labor, and other operating expenses (excluding depreciation) | | — | | | 1,939,993 | | | 24,436 | | | (11,810 | ) | | 1,952,619 | |
|
General and administrative expenses | | 4,040 | | | 6,424 | | | 1 | | | 224 | | | 10,689 | | Materials, labor, and other operating expenses from related parties (excluding depreciation) | | — | | | 40,058 | | | — | | | — | | | 40,058 | |
|
Other (income) expense, net | | 31 | | | 953 | | | (331 | ) | | — | | | 653 | | Depreciation and amortization | | 240 | | | 35,010 | | | 1,772 | | | — | | | 37,022 | |
|
| | 4,103 | | | 704,680 | | | 7,248 | | | (3,276 | ) | | 712,755 | | Selling and distribution expenses | | — | | | 202,254 | | | 2,744 | | | — | | | 204,998 | |
|
| | | | | | | | | | | General and administrative expenses | | 13,613 | | | 22,976 | | | — | | | 653 | | | 37,242 | |
Income (loss) from operations | | (4,103 | ) | | 25,114 | | | (866 | ) | | — | | | 20,145 | |
Other (income) expense, net | | 111 | | | 4,114 | | | (1,030 | ) | | — | | | 3,195 | |
| | | | | | | | | | |
Foreign exchange loss | | (25 | ) | | (134 | ) | | (130 | ) | | — | | | (289 | ) | | | 13,964 | | | 2,244,405 | | | 27,922 | | | (11,157 | ) | | 2,275,134 | |
|
Interest expense | | (4,818 | ) | | — | | | — | | | — | | | (4,818 | ) | | | | | | | | | | | |
Loss from operations | | (13,964 | ) | | (9,659 | ) | | (3,423 | ) | | — | | | (27,046 | ) |
Interest income | | 38 | | | 49 | | | — | | | — | | | 87 | |
| | | | | | | | | | |
| | (4,805 | ) | | (85 | ) | | (130 | ) | | — | | | (5,020 | ) | Foreign exchange gain (loss) | | (510 | ) | | 20 | | | (7 | ) | | — | | | (497 | ) |
|
| | | | | | | | | | | Interest expense | | (18,987 | ) | | — | | | — | | | — | | | (18,987 | ) |
Income (loss) before income taxes and equity in net income of affiliates | | (8,908 | ) | | 25,029 | | | (996 | ) | | — | | | 15,125 | |
Interest income | | 185 | | | 222 | | | — | | | — | | | 407 | |
Income tax provision | | (75 | ) | | (3 | ) | | — | | | — | | | (78 | ) |
| | (19,312 | ) | | 242 | | | (7 | ) | | — | | | (19,077 | ) |
| | | | | | | | | | |
Income (loss) before equity in net income of affiliates | | (8,983 | ) | | 25,026 | | | (996 | ) | | — | | | 15,047 | | | | | | | | | | | | |
Loss before income taxes and equity in net loss of affiliates | | (33,276 | ) | | (9,417 | ) | | (3,430 | ) | | — | | | (46,123 | ) |
Equity in net income of affiliates | | 24,030 | | | — | | | — | | | (24,030 | ) | | — | |
Income tax provision | | (216 | ) | | (24 | ) | | — | | | — | | | (240 | ) |
Net income (loss) | | 15,047 | | | 25,026 | | | (996 | ) | | (24,030 | ) | | 15,047 | |
| | | | | | | | | | |
| | | | | | | | | | | Loss before equity in net loss of affiliates | | (33,492 | ) | | (9,441 | ) | | (3,430 | ) | | — | | | (46,363 | ) |
Other comprehensive income, net of tax | | | | | | | | | | |
Defined benefit pension plans | | | | | | | | | | | Equity in net loss of affiliates | | (12,871 | ) | | — | | | — | | | 12,871 | | | — | |
Amortization of actuarial loss | | 1,958 | | | — | | | — | | | — | | | 1,958 | |
Net loss | | (46,363 | ) | | (9,441 | ) | | (3,430 | ) | | 12,871 | | | (46,363 | ) |
Amortization of prior service costs | | 42 | | | — | | | — | | | — | | | 42 | |
| | | | | | | | | | |
Other comprehensive income, net of tax | | 2,000 | | | — | | | — | | | — | | | 2,000 | | Other comprehensive loss | | | | | | | | | | |
Defined benefit pension plans | | | | | | | | | | |
Comprehensive income (loss) | | $ | 17,047 | | | $ | 25,026 | | | $ | (996 | ) | | $ | (24,030 | ) | | $ | 17,047 | | Net actuarial loss | | (83,528 | ) | | — | | | — | | | — | | | (83,528 | ) |
|
| Amortization of actuarial loss | | 2,703 | | | — | | | — | | | — | | | 2,703 | |
|
| Amortization of prior service costs and other | | 175 | | | — | | | — | | | — | | | 175 | |
|
| Other comprehensive loss | | (80,650 | ) | | — | | | — | | | — | | | (80,650 | ) |
|
Boise Cascade Company and Subsidiaries | Comprehensive loss | | $ | (127,013 | ) | | $ | (9,441 | ) | | $ | (3,430 | ) | | $ | 12,871 | | | $ | (127,013 | ) |
Consolidating Statements of Comprehensive Income (Loss) |
For the Six Months Ended June 30, 2013 | Boise Cascade Company, and Subsidiaries |
(unaudited) | Consolidating Statements of Comprehensive Income (Loss) |
| For the Year Ended December 31, 2010 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated | | | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated |
Cascade Company (Parent) | Subsidiaries | guarantor | Cascade Company (Parent) | Subsidiaries | guarantor |
| | Subsidiaries | | | Subsidiaries |
| | (thousands) | | | (thousands) |
Sales | | | | | | | | | | | | | | | | Sales | | | | | | | | | | | | | | | |
|
Trade | | $ | — | | | $ | 1,590,898 | | | $ | 6,275 | | | $ | — | | | $ | 1,597,173 | | Trade | | $ | — | | | $ | 2,200,379 | | | $ | 14,953 | | | $ | — | | | $ | 2,215,332 | |
|
Intercompany | | — | | | — | | | 5,558 | | | (5,558 | ) | | — | | Intercompany | | — | | | 57 | | | 14,398 | | | (14,455 | ) | | — | |
|
| | — | | | 1,590,898 | | | 11,833 | | | (5,558 | ) | | 1,597,173 | | Related parties | | — | | | 25,259 | | | — | | | — | | | 25,259 | |
|
| | | | | | | | | | | | | — | | | 2,225,695 | | | 29,351 | | | (14,455 | ) | | 2,240,591 | |
Costs and expenses | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Materials, labor, and other operating expenses, (excluding depreciation) | | — | | | 1,388,126 | | | 13,662 | | | (5,945 | ) | | 1,395,843 | | Costs and expenses | | | | | | | | | | | | | | | |
|
Depreciation and amortization | | 79 | | | 16,553 | | | 611 | | | — | | | 17,243 | | Materials, labor, and other operating expenses (excluding depreciation) | | — | | | 1,930,316 | | | 31,442 | | | (14,396 | ) | | 1,947,362 | |
|
Selling and distribution expenses | | — | | | 115,833 | | | 1,273 | | | — | | | 117,106 | | Materials, labor, and other operating expenses from related parties (excluding depreciation) | | — | | | 33,613 | | | — | | | — | | | 33,613 | |
|
General and administrative expenses | | 8,148 | | | 11,762 | | | — | | | 387 | | | 20,297 | | Depreciation and amortization | | 346 | | | 32,635 | | | 1,918 | | | — | | | 34,899 | |
|
Other (income) expense, net | | 7 | | | 487 | | | (667 | ) | | — | | | (173 | ) | Selling and distribution expenses | | — | | | 201,079 | | | 1,385 | | | — | | | 202,464 | |
|
| | 8,234 | | | 1,532,761 | | | 14,879 | | | (5,558 | ) | | 1,550,316 | | General and administrative expenses | | 14,400 | | | 24,122 | | | — | | | (59 | ) | | 38,463 | |
|
| | | | | | | | | | | General and administrative expenses from related party | | 1,576 | | | — | | | — | | | — | | | 1,576 | |
Income (loss) from operations | | (8,234 | ) | | 58,137 | | | (3,046 | ) | | — | | | 46,857 | |
Other (income) expense, net | | 373 | | | (4,881 | ) | | (116 | ) | | — | | | (4,624 | ) |
| | | | | | | | | | |
Foreign exchange loss | | (230 | ) | | (113 | ) | | (28 | ) | | — | | | (371 | ) | | | 16,695 | | | 2,216,884 | | | 34,629 | | | (14,455 | ) | | 2,253,753 | |
|
Interest expense | | (9,672 | ) | | — | | | — | | | — | | | (9,672 | ) | | | | | | | | | | | |
Income (loss) from operations | | (16,695 | ) | | 8,811 | | | (5,278 | ) | | — | | | (13,162 | ) |
Interest income | | 55 | | | 69 | | | — | | | — | | | 124 | |
| | | | | | | | | | |
| | (9,847 | ) | | (44 | ) | | (28 | ) | | — | | | (9,919 | ) | Foreign exchange gain (loss) | | 12 | | | (57 | ) | | 397 | | | — | | | 352 | |
|
| | | | | | | | | | | Gain on repurchase of long-term debt | | 28 | | | — | | | — | | | — | | | 28 | |
Income (loss) before income taxes and equity in net income of affiliates | | (18,081 | ) | | 58,093 | | | (3,074 | ) | | — | | | 36,938 | |
Interest expense | | (21,005 | ) | | — | | | — | | | — | | | (21,005 | ) |
Income tax benefit | | 54,310 | | | — | | | — | | | — | | | 54,310 | |
Interest income | | 386 | | | 404 | | | — | | | — | | | 790 | |
| | | | | | | | | | |
Income (loss) before equity in net income of affiliates | | 36,229 | | | 58,093 | | | (3,074 | ) | | — | | | 91,248 | | | | (20,579 | ) | | 347 | | | 397 | | | — | | | (19,835 | ) |
|
Equity in net income of affiliates | | 55,019 | | | — | | | — | | | (55,019 | ) | | — | | | | | | | | | | | | |
Income (loss) before income taxes and equity in net income of affiliates | | (37,274 | ) | | 9,158 | | | (4,881 | ) | | — | | | (32,997 | ) |
Net income (loss) | | 91,248 | | | 58,093 | | | (3,074 | ) | | (55,019 | ) | | 91,248 | |
Income tax provision | | (215 | ) | | (66 | ) | | (19 | ) | | — | | | (300 | ) |
| | | | | | | | | | |
Other comprehensive income, net of tax | | | | | | | | | | | | | | | | | | | | | |
Defined benefit pension plans | | | | | | | | | | | Income (loss) before equity in net income of affiliates | | (37,489 | ) | | 9,092 | | | (4,900 | ) | | — | | | (33,297 | ) |
Amortization of actuarial loss | | 2,806 | | | — | | | — | | | — | | | 2,806 | |
Equity in net income of affiliates | | 4,192 | | | — | | | — | | | (4,192 | ) | | — | |
Amortization of prior service costs | | 28 | | | — | | | — | | | — | | | 28 | |
Net income (loss) | | (33,297 | ) | | 9,092 | | | (4,900 | ) | | (4,192 | ) | | (33,297 | ) |
Other comprehensive income, net of tax | | 2,834 | | | — | | | — | | | — | | | 2,834 | |
| | | | | | | | | | |
Comprehensive income (loss) | | $ | 94,082 | | | $ | 58,093 | | | $ | (3,074 | ) | | $ | (55,019 | ) | | $ | 94,082 | | Other comprehensive loss | | | | | | | | | | |
Defined benefit pension plans | | | | | | | | | | |
| | | | | | | | | | | Net actuarial loss | | (4,027 | ) | | — | | | — | | | — | | | (4,027 | ) |
|
Boise Cascade Company and Subsidiaries | Amortization of actuarial loss | | 556 | | | — | | | — | | | — | | | 556 | |
Consolidating Statements of Comprehensive Income (Loss) |
For the Six Months Ended June 30, 2012 | Amortization of prior service costs | | 178 | | | — | | | — | | | — | | | 178 | |
(unaudited) |
| Other comprehensive loss | | (3,293 | ) | | — | | | — | | | — | | | (3,293 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated | Comprehensive income (loss) | | $ | (36,590 | ) | | $ | 9,092 | | | $ | (4,900 | ) | | $ | (4,192 | ) | | $ | (36,590 | ) |
Cascade Company (Parent) | Subsidiaries | guarantor |
| | Subsidiaries | | | | | | | | | | | |
| | (thousands) | Boise Cascade Company, and Subsidiaries |
Sales | | | | | | | | | | | | | | | | Consolidating Balance Sheets at December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | |
Trade | | $ | — | | | $ | 1,314,042 | | | $ | 5,844 | | | $ | — | | | $ | 1,319,886 | | | | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated |
Cascade Company (Parent) | Subsidiaries | guarantor |
Intercompany | | — | | | — | | | 6,527 | | | (6,527 | ) | | — | | | | Subsidiaries |
| | (thousands) |
| | — | | | 1,314,042 | | | 12,371 | | | (6,527 | ) | | 1,319,886 | | ASSETS | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | Current | | | | | | | | | | | | | | | |
Costs and expenses | | | | | | | | | | |
Materials, labor, and other operating expenses, (excluding depreciation) | | — | | | 1,137,095 | | | 12,531 | | | (6,895 | ) | | 1,142,731 | | Cash and cash equivalents | | $ | 54,294 | | | $ | 35 | | | $ | 178 | | | $ | — | | | $ | 54,507 | |
|
Depreciation and amortization | | 64 | | | 15,497 | | | 896 | | | — | | | 16,457 | | Receivables | | | | | | | | | | | |
|
Selling and distribution expenses | | — | | | 112,750 | | | 1,532 | | | — | | | 114,282 | | Trade, less allowances | | 65 | | | 133,554 | | | 1,124 | | | — | | | 134,743 | |
|
General and administrative expenses | | 7,703 | | | 11,665 | | | 1 | | | 368 | | | 19,737 | | Related parties | | 16 | | | 658 | | | — | | | — | | | 674 | |
|
Other (income) expense, net | | 78 | | | 1,196 | | | (989 | ) | | — | | | 285 | | Other | | 25 | | | 5,631 | | | 548 | | | — | | | 6,204 | |
|
| | 7,845 | | | 1,278,203 | | | 13,971 | | | (6,527 | ) | | 1,293,492 | | Inventories | | — | | | 320,279 | | | 5,527 | | | — | | | 325,806 | |
|
| | | | | | | | | | | Prepaid expenses and other | | 914 | | | 4,576 | | | 33 | | | — | | | 5,523 | |
Income (loss) from operations | | (7,845 | ) | | 35,839 | | | (1,600 | ) | | — | | | 26,394 | |
| | 55,314 | | | 464,733 | | | 7,410 | | | — | | | 527,457 | |
| | | | | | | | | | |
Foreign exchange gain (loss) | | 26 | | | (59 | ) | | (70 | ) | | — | | | (103 | ) | | | | | | | | | | | |
Property and equipment, net | | 1,284 | | | 255,869 | | | 8,771 | | | — | | | 265,924 | |
Interest expense | | (9,631 | ) | | — | | | — | | | — | | | (9,631 | ) |
Timber deposits | | — | | | 6,221 | | | — | | | — | | | 6,221 | |
Interest income | | 89 | | | 105 | | | — | | | — | | | 194 | |
Deferred financing costs | | 7,562 | | | — | | | — | | | — | | | 7,562 | |
| | (9,516 | ) | | 46 | | | (70 | ) | | — | | | (9,540 | ) |
Goodwill | | — | | | 12,170 | | | — | | | — | | | 12,170 | |
| | | | | | | | | | |
Income (loss) before income taxes and equity in net income of affiliates | | (17,361 | ) | | 35,885 | | | (1,670 | ) | | — | | | 16,854 | | Intangible assets | | — | | | 8,900 | | | — | | | — | | | 8,900 | |
|
Income tax provision | | (127 | ) | | (12 | ) | | — | | | — | | | (139 | ) | Other assets | | 729 | | | 7,435 | | | — | | | — | | | 8,164 | |
|
| | | | | | | | | | | Investments in affiliates | | 565,355 | | | — | | | — | | | (565,355 | ) | | — | |
Income (loss) before equity in net income of affiliates | | (17,488 | ) | | 35,873 | | | (1,670 | ) | | — | | | 16,715 | |
Total assets | | $ | 630,244 | | | $ | 755,328 | | | $ | 16,181 | | | $ | (565,355 | ) | | $ | 836,398 | |
Equity in net income of affiliates | | 34,203 | | | — | | | — | | | (34,203 | ) | | — | |
Boise Cascade Company, and Subsidiaries |
Net income (loss) | | 16,715 | | | 35,873 | | | (1,670 | ) | | (34,203 | ) | | 16,715 | | Consolidating Balance Sheets at December 31, 2012 (Continued) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated |
Other comprehensive income, net of tax | | | | | | | | | | | Cascade Company (Parent) | Subsidiaries | guarantor |
Defined benefit pension plans | | | | | | | | | | | | | Subsidiaries |
Amortization of actuarial loss | | 3,984 | | | — | | | — | | | — | | | 3,984 | | | | (thousands) |
LIABILITIES AND STOCKHOLDER'S EQUITY | | | | | | | | | | | | | | | |
Amortization of prior service costs and other | | 83 | | | — | | | — | | | — | | | 83 | |
Current | | | | | | | | | | | | | | | |
Other comprehensive income, net of tax | | 4,067 | | | — | | | — | | | — | | | 4,067 | |
Accounts payable | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 20,782 | | | $ | 35,873 | | | $ | (1,670 | ) | | $ | (34,203 | ) | | $ | 20,782 | |
Trade | | $ | 11,072 | | | $ | 128,565 | | | $ | 555 | | | $ | — | | | $ | 140,192 | |
| | | | | | | | | | |
Boise Cascade Company and Subsidiaries | Related parties | | 402 | | | 1,548 | | | — | | | — | | | 1,950 | |
Consolidating Balance Sheets at June 30, 2013 |
(unaudited) | Accrued liabilities | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated | Compensation and benefits | | 17,272 | | | 43,938 | | | 604 | | | — | | | 61,814 | |
Cascade Company (Parent) | Subsidiaries | guarantor |
| | Subsidiaries | Interest payable | | 3,188 | | | — | | | — | | | — | | | 3,188 | |
| | (thousands) |
ASSETS | | | | | | | | | | | | | | | | Other | | 2,082 | | | 25,873 | | | 1,088 | | | — | | | 29,043 | |
|
Current | | | | | | | | | | | | | | | | | | 34,016 | | | 199,924 | | | 2,247 | | | — | | | 236,187 | |
|
Cash and cash equivalents | | $ | 232,619 | | | $ | 36 | | | $ | 12 | | | $ | — | | | $ | 232,667 | | | | | | | | | | | | |
Debt | | | | | | | | | | | | | | | |
Receivables | | | | | | | | | | | |
Long-term debt | | 275,000 | | | — | | | — | | | — | | | 275,000 | |
Trade, less allowances | | — | | | 204,727 | | | 995 | | | — | | | 205,722 | |
| | | | | | | | | | |
Related parties | | 17 | | | 417 | | | — | | | — | | | 434 | | Other | | | | | | | | | | | | | | | |
|
Other | | (87 | ) | | 6,466 | | | 233 | | | — | | | 6,612 | | Compensation and benefits | | 206,668 | | | — | | | — | | | — | | | 206,668 | |
|
Inventories | | — | | | 361,849 | | | 6,501 | | | — | | | 368,350 | | Other long-term liabilities | | 10,353 | | | 3,983 | | | — | | | — | | | 14,336 | |
|
Deferred income taxes | | 19,747 | | | — | | | 2 | | | — | | | 19,749 | | | | 217,021 | | | 3,983 | | | — | | | — | | | 221,004 | |
|
Prepaid expenses and other | | 4,672 | | | 7,049 | | | 130 | | | — | | | 11,851 | | Redeemable equity | | 6,443 | | | — | | | — | | | — | | | 6,443 | |
|
| | 256,968 | | | 580,544 | | | 7,873 | | | — | | | 845,385 | | | | | | | | | | | | |
Commitments and contingent liabilities | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Property and equipment, net | | 612 | | | 252,441 | | | 8,256 | | | — | | | 261,309 | | | | | | | | | | | | |
Stockholder's equity | | | | | | | | | | | | | | | |
Timber deposits | | — | | | 7,267 | | | — | | | — | | | 7,267 | |
Preferred stock | | — | | | — | | | — | | | — | | | — | |
Deferred financing costs | | 7,279 | | | — | | | — | | | — | | | 7,279 | |
Common stock | | 297 | | | — | | | — | | | — | | | 297 | |
Goodwill | | — | | | 12,170 | | | — | | | — | | | 12,170 | |
Additional paid-in capital | | 256,927 | | | — | | | — | | | — | | | 256,927 | |
Intangible assets | | — | | | 8,900 | | | — | | | — | | | 8,900 | |
Accumulated other comprehensive loss | | (121,229 | ) | | — | | | — | | | — | | | (121,229 | ) |
Deferred income taxes | | 44,819 | | | — | | | — | | | — | | | 44,819 | |
Accumulated deficit | | (38,231 | ) | | — | | | — | | | — | | | (38,231 | ) |
Other assets | | 20 | | | 7,465 | | | 1 | | | — | | | 7,486 | |
Subsidiary equity | | — | | | 551,421 | | | 13,934 | | | (565,355 | ) | | — | |
Investments in affiliates | | 639,843 | | | — | | | — | | | (639,843 | ) | | — | |
Total stockholder's equity | | 97,764 | | | 551,421 | | | 13,934 | | | (565,355 | ) | | 97,764 | |
Total assets | | $ | 949,541 | | | $ | 868,787 | | | $ | 16,130 | | | $ | (639,843 | ) | | $ | 1,194,615 | |
Total liabilities and stockholder's equity | | $ | 630,244 | | | $ | 755,328 | | | $ | 16,181 | | | $ | (565,355 | ) | | $ | 836,398 | |
|
| | | | | | | | | | | |
Boise Cascade Company and Subsidiaries | Boise Cascade Company, and Subsidiaries |
Consolidating Balance Sheets at June 30, 2013 (continued) | Consolidating Balance Sheets at December 31, 2011 |
(unaudited) | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated | Cascade Company (Parent) | Subsidiaries | guarantor |
Cascade Company (Parent) | Subsidiaries | guarantor | | | Subsidiaries |
| | Subsidiaries | | | (thousands) |
| | (thousands) | ASSETS | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 182,326 | | | $ | 20 | | | $ | 109 | | | $ | — | | | $ | 182,455 | |
Accounts payable | | | | | | | | | | | | | | | |
Receivables | | | | | | | | | | | |
Trade | | $ | 10,894 | | | $ | 183,339 | | | $ | 973 | | | $ | — | | | $ | 195,206 | |
Trade, less allowances | | — | | | 118,267 | | | 634 | | | — | | | 118,901 | |
Related parties | | 402 | | | 1,555 | | | — | | | — | | | 1,957 | |
Related parties | | 935 | | | 301 | | | — | | | — | | | 1,236 | |
Accrued liabilities | | — | | | — | | | — | | | — | | | | |
Intercompany | | — | | | 56 | | | — | | | (56 | ) | | — | |
Compensation and benefits | | 15,764 | | | 25,910 | | | 365 | | | — | | | 42,039 | |
Other | | (90 | ) | | 3,661 | | | 225 | | | — | | | 3,796 | |
Interest payable | | 2,745 | | | — | | | — | | | — | | | 2,745 | |
Inventories | | — | | | 278,580 | | | 5,398 | | | — | | | 283,978 | |
Other | | 1,979 | | | 28,137 | | | 759 | | | — | | | 30,875 | |
Prepaid expenses and other | | 843 | | | 3,972 | | | 49 | | | — | | | 4,864 | |
| | 31,784 | | | 238,941 | | | 2,097 | | | — | | | 272,822 | |
| | 184,014 | | | 404,857 | | | 6,415 | | | (56 | ) | | 595,230 | |
| | | | | | | | | | |
Debt | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net | | 1,259 | | | 255,117 | | | 10,080 | | | — | | | 266,456 | |
Long-term debt | | 250,000 | | | — | | | — | | | — | | | 250,000 | |
Timber deposits | | — | | | 8,327 | | | — | | | — | | | 8,327 | |
| | | | | | | | | | |
Other | | | | | | | | | | | | | | | | Deferred financing costs | | 4,962 | | | — | | | — | | | — | | | 4,962 | |
|
Compensation and benefits | | 195,384 | | | — | | | — | | | — | | | 195,384 | | Goodwill | | — | | | 12,170 | | | — | | | — | | | 12,170 | |
|
Other long-term liabilities | | 10,411 | | | 4,036 | | | — | | | — | | | 14,447 | | Intangible assets | | — | | | 8,900 | | | — | | | — | | | 8,900 | |
|
| | 205,795 | | | 4,036 | | | — | | | — | | | 209,831 | | Other assets | | 20 | | | 6,765 | | | 1 | | | — | | | 6,786 | |
|
| | | | | | | | | | | Investments in affiliates | | 557,925 | | | — | | | — | | | (557,925 | ) | | — | |
Commitments and contingent liabilities | | | | | | | | | | | | | | | |
Total assets | | $ | 748,180 | | | $ | 696,136 | | | $ | 16,496 | | | $ | (557,981 | ) | | $ | 902,831 | |
| | | | | | | | | | |
Stockholders' equity | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boise Cascade Company, and Subsidiaries |
Preferred stock | | — | | | — | | | — | | | — | | | — | | Consolidating Balance Sheets at December 31, 2011 (Continued) |
|
Common stock | | 432 | | | — | | | — | | | — | | | 432 | | | | | | | | | | | | | | | | | | | | | | |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated |
Additional paid-in capital | | 494,908 | | | — | | | — | | | — | | | 494,908 | | Cascade Company (Parent) | Subsidiaries | guarantor |
| | Subsidiaries |
Accumulated other comprehensive loss | | (118,395 | ) | | — | | | — | | | — | | | (118,395 | ) | | | (thousands) |
LIABILITIES AND STOCKHOLDER'S EQUITY | | | | | | | | | | | | | | | |
Retained earnings | | 85,017 | | | — | | | — | | | — | | | 85,017 | |
Current | | | | | | | | | | | | | | | |
Subsidiary equity | | — | | | 625,810 | | | 14,033 | | | (639,843 | ) | | — | |
Accounts payable | | | | | | | | | | | | | | | |
Total stockholders' equity | | 461,962 | | | 625,810 | | | 14,033 | | | (639,843 | ) | | 461,962 | |
Trade | | $ | 8,633 | | | $ | 107,336 | | | $ | 789 | | | $ | — | | | $ | 116,758 | |
Total liabilities and stockholders' equity | | $ | 949,541 | | | $ | 868,787 | | | $ | 16,130 | | | $ | (639,843 | ) | | $ | 1,194,615 | |
Related parties | | 395 | | | 747 | | | — | | | — | | | 1,142 | |
Boise Cascade Company and Subsidiaries |
Consolidating Balance Sheets at December 31, 2012 | Intercompany | | — | | | — | | | 56 | | | (56 | ) | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated | Accrued liabilities | | — | | | — | | | — | | | — | | | | |
Cascade Company (Parent) | Subsidiaries | guarantor |
| | Subsidiaries | Compensation and benefits | | 12,104 | | | 19,816 | | | 347 | | | — | | | 32,267 | |
| | (thousands) |
ASSETS | | | | | | | | | | | | | | | | Interest payable | | 3,326 | | | — | | | — | | | — | | | 3,326 | |
|
Current | | | | | | | | | | | | | | | | Other | | 2,470 | | | 21,045 | | | 971 | | | — | | | 24,486 | |
|
Cash and cash equivalents | | $ | 54,294 | | | $ | 35 | | | $ | 178 | | | $ | — | | | $ | 54,507 | | | | 26,928 | | | 148,944 | | | 2,163 | | | (56 | ) | | 177,979 | |
|
Receivables | | | | | | | | | | | | | | | | | | | | | | |
Debt | | | | | | | | | | | | | | | |
Trade, less allowances | | 65 | | | 133,554 | | | 1,124 | | | — | | | 134,743 | |
Long-term debt | | 219,560 | | | — | | | — | | | — | | | 219,560 | |
Related parties | | 16 | | | 658 | | | — | | | — | | | 674 | |
| | | | | | | | | | |
Other | | 25 | | | 5,631 | | | 548 | | | — | | | 6,204 | | Other | | | | | | | | | | | | | | | |
|
Inventories | | — | | | 320,279 | | | 5,527 | | | — | | | 325,806 | | Compensation and benefits | | 200,248 | | | — | | | — | | | — | | | 200,248 | |
|
Deferred income taxes | | — | | | — | | | 2 | | | — | | | 2 | | Other long-term liabilities | | 10,076 | | | 3,600 | | | — | | | — | | | 13,676 | |
|
Prepaid expenses and other | | 914 | | | 4,576 | | | 31 | | | — | | | 5,521 | | | | 210,324 | | | 3,600 | | | — | | | — | | | 213,924 | |
|
| | 55,314 | | | 464,733 | | | 7,410 | | | — | | | 527,457 | | Redeemable equity | | 8,749 | | | — | | | — | | | — | | | 8,749 | |
|
| | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net | | 1,284 | | | 255,869 | | | 8,771 | | | — | | | 265,924 | | Commitments and contingent liabilities | | | | | | | | | | | | | | | |
|
Timber deposits | | — | | | 6,221 | | | — | | | — | | | 6,221 | | Stockholder's equity | | | | | | | | | | | | | | | |
|
Deferred financing costs | | 7,562 | | | — | | | — | | | — | | | 7,562 | | Preferred stock | | — | | | — | | | — | | | — | | | — | |
|
Goodwill | | — | | | 12,170 | | | — | | | — | | | 12,170 | | Common stock | | 297 | | | — | | | — | | | — | | | 297 | |
|
Intangible assets | | — | | | 8,900 | | | — | | | — | | | 8,900 | | Additional paid-in capital | | 482,894 | | | — | | | — | | | — | | | 482,894 | |
|
Other assets | | 729 | | | 7,435 | | | — | | | — | | | 8,164 | | Accumulated other comprehensive loss | | (120,845 | ) | | — | | | — | | | — | | | (120,845 | ) |
|
Investments in affiliates | | 565,355 | | | — | | | — | | | (565,355 | ) | | — | | Accumulated deficit | | (79,727 | ) | | — | | | — | | | — | | | (79,727 | ) |
|
Total assets | | $ | 630,244 | | | $ | 755,328 | | | $ | 16,181 | | | $ | (565,355 | ) | | $ | 836,398 | | Subsidiary equity | | — | | | 543,592 | | | 14,333 | | | (557,925 | ) | | — | |
|
| Total stockholder's equity | | 282,619 | | | 543,592 | | | 14,333 | | | (557,925 | ) | | 282,619 | |
|
Boise Cascade Company and Subsidiaries | Total liabilities and stockholder's equity | | $ | 748,180 | | | $ | 696,136 | | | $ | 16,496 | | | $ | (557,981 | ) | | $ | 902,831 | |
Consolidating Balance Sheets at December 31, 2012 (continued) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated | Boise Cascade Company, and Subsidiaries |
Cascade Company (Parent) | Subsidiaries | guarantor | Consolidating Statements of Cash Flows |
| | Subsidiaries | For the Year Ended December 31, 2012 |
| | (thousands) | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDER'S EQUITY | | | | | | | | | | | | | | | | | | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated |
Cascade Company (Parent) | Subsidiaries | guarantor |
Current | | | | | | | | | | | | | | | | | | Subsidiaries |
| | (thousands) |
Accounts payable | | | | | | | | | | | | | | | | Cash provided by (used for) operations | | | | | | | | | | | | | | | |
|
Trade | | $ | 11,072 | | | $ | 128,565 | | | $ | 555 | | | $ | — | | | $ | 140,192 | | Net income (loss) | | $ | 41,496 | | | $ | 84,290 | | | $ | (4,411 | ) | | $ | (79,879 | ) | | $ | 41,496 | |
|
Related parties | | 402 | | | 1,548 | | | — | | | — | | | 1,950 | | Items in net income (loss) not using (providing) cash | | | | | | | | | | | |
|
Accrued liabilities | | | | | | | | | | | | Equity in net income of affiliates | | (79,879 | ) | | — | | | — | | | 79,879 | | | — | |
|
Compensation and benefits | | 17,272 | | | 43,938 | | | 604 | | | — | | | 61,814 | | Depreciation and amortization, including deferred financing costs and other | | 3,924 | | | 31,691 | | | 1,596 | | | — | | | 37,211 | |
|
Interest payable | | 3,188 | | | — | | | — | | | — | | | 3,188 | | Pension expense | | 12,653 | | | — | | | — | | | — | | | 12,653 | |
|
Other | | 2,082 | | | 25,873 | | | 1,088 | | | — | | | 29,043 | | Other | | (61 | ) | | (115 | ) | | (295 | ) | | — | | | (471 | ) |
|
| | 34,016 | | | 199,924 | | | 2,247 | | | — | | | 236,187 | | Decrease (increase) in working capital, net of acquisitions | | — | | | | | | — | | | — | | | | |
|
| | | | | | | | | | | Receivables | | 772 | | | (17,558 | ) | | (396 | ) | | (56 | ) | | (17,238 | ) |
Debt | | | | | | | | | | | | | | | |
Inventories | | — | | | (41,699 | ) | | (129 | ) | | — | | | (41,828 | ) |
Long-term debt | | 275,000 | | | — | | | — | | | — | | | 275,000 | |
Prepaid expenses and other | | (71 | ) | | (596 | ) | | 15 | | | — | | | (652 | ) |
| | | | | | | | | | |
Other | | | | | | | | | | | | | | | | Accounts payable and accrued liabilities | | 3,787 | | | 49,115 | | | 83 | | | 56 | | | 53,041 | |
|
Compensation and benefits | | 206,668 | | | — | | | — | | | — | | | 206,668 | | Pension contributions | | (8,486 | ) | | — | | | — | | | — | | | (8,486 | ) |
|
Other long-term liabilities | | 10,353 | | | 3,983 | | | — | | | — | | | 14,336 | | Other | | 4,066 | | | 342 | | | 2 | | | — | | | 4,410 | |
|
| | 217,021 | | | 3,983 | | | — | | | — | | | 221,004 | | Net cash provided by (used for) operations | | (21,799 | ) | | 105,470 | | | (3,535 | ) | | — | | | 80,136 | |
|
| | | | | | | | | | | Cash provided by (used for) investment | | | | | | | | | | | | | | | |
Redeemable equity | | 6,443 | | | — | | | — | | | — | | | 6,443 | |
Expenditures for property and equipment | | (28 | ) | | (26,886 | ) | | (472 | ) | | — | | | (27,386 | ) |
| | | | | | | | | | |
Commitments and contingent liabilities | | | | | | | | | | | | | | | | Acquisition of businesses and facilities | | — | | | (2,355 | ) | | — | | | — | | | (2,355 | ) |
|
| | | | | | | | | | | Proceeds from sales of assets | | — | | | 246 | | | — | | | — | | | 246 | |
Stockholder's equity | | | | | | | | | | | | | | | |
Other | | (4 | ) | | 1 | | | 64 | | | — | | | 61 | |
Preferred stock | | — | | | — | | | — | | | — | | | — | |
Net cash used for investment | | (32 | ) | | (28,994 | ) | | (408 | ) | | — | | | (29,434 | ) |
Common stock | | 297 | | | — | | | — | | | — | | | 297 | |
Cash provided by (used for) financing | | | | | | | | | | | | | | | |
Additional paid-in capital | | 256,927 | | | — | | | — | | | — | | | 256,927 | |
Issuances of long-term debt | | 300,000 | | | — | | | — | | | — | | | 300,000 | |
Accumulated other comprehensive loss | | (121,229 | ) | | — | | | — | | | — | | | (121,229 | ) |
Payments of long-term debt | | (244,560 | ) | | — | | | — | | | — | | | (244,560 | ) |
Accumulated deficit | | (38,231 | ) | | — | | | — | | | — | | | (38,231 | ) |
Distributions to Boise Cascade Holdings, L.L.C. | | (228,268 | ) | | — | | | — | | | — | | | (228,268 | ) |
Subsidiary equity | | — | | | 551,421 | | | 13,934 | | | (565,355 | ) | | — | |
Financing costs | | (5,822 | ) | | — | | | — | | | — | | | (5,822 | ) |
Total stockholder's equity | | 97,764 | | | 551,421 | | | 13,934 | | | (565,355 | ) | | 97,764 | |
Due to (from) affiliates | | 72,449 | | | (76,461 | ) | | 4,012 | | | — | | | — | |
Total liabilities and stockholder's equity | | $ | 630,244 | | | $ | 755,328 | | | $ | 16,181 | | | $ | (565,355 | ) | | $ | 836,398 | |
Net cash provided by (used for) financing | | (106,201 | ) | | (76,461 | ) | | 4,012 | | | — | | | (178,650 | ) |
Boise Cascade Company and Subsidiaries |
Consolidating Statements of Cash Flows | Net increase (decrease) in cash and cash equivalents | | (128,032 | ) | | 15 | | | 69 | | | — | | | (127,948 | ) |
For the Six Months Ended June 30, 2013 |
(unaudited) | Balance at beginning of the period | | 182,326 | | | 20 | | | 109 | | | — | | | 182,455 | |
| | | | | | | | | | | | | | | | | | | | |
| | Boise | | Guarantor | | Non- | | | | Consolidated | Balance at end of the period | | $ | 54,294 | | | $ | 35 | | | $ | 178 | | | $ | — | | | $ | 54,507 | |
Cascade Company (Parent) | Subsidiaries | guarantor | Eliminations |
| | Subsidiaries | | | | | | | | | | | | |
| | (thousands) | Boise Cascade Company, and Subsidiaries |
Cash provided by (used for) operations | | | | | | | | | | | | | | | | Consolidating Statements of Cash Flows |
For the Year Ended December 31, 2011 |
Net income (loss) | | $ | 91,248 | | | $ | 58,093 | | | $ | (3,074 | ) | | $ | (55,019 | ) | | $ | 91,248 | | | | | | | | | | | | | | | | | | | | | | |
| | Boise | | Guarantor | | Non- | | | | Consolidated |
Items in net income (loss) not using (providing) cash | | | | | | | | | | | | | | | | Cascade Company (Parent) | Subsidiaries | guarantor | Eliminations |
| | Subsidiaries | |
Equity in net income of affiliates | | (55,019 | ) | | — | | | — | | | 55,019 | | | — | | | | (thousands) |
Cash provided by (used for) operations | | | | | | | | | | | | | | | |
Depreciation and amortization, including deferred financing costs and other | | 967 | | | 16,553 | | | 611 | | | — | | | 18,131 | |
Net loss | | $ | (46,363 | ) | | $ | (9,441 | ) | | $ | (3,430 | ) | | $ | 12,871 | | | $ | (46,363 | ) |
Stock-based compensation | | 1,073 | | | — | | | — | | | — | | | 1,073 | |
Items in net loss not using (providing) cash | | | | | | | | | | | | | | | |
Pension expense | | 5,434 | | | — | | | — | | | — | | | 5,434 | |
Equity in net loss of affiliates | | 12,871 | | | — | | | — | | | (12,871 | ) | | — | |
Deferred income taxes | | (66,314 | ) | | — | | | — | | | — | | | (66,314 | ) |
Depreciation and amortization, including deferred financing costs and other | | 2,450 | | | 35,010 | | | 1,772 | | | — | | | 39,232 | |
Other | | — | | | (277 | ) | | — | | | — | | | (277 | ) |
Pension expense | | 11,368 | | | — | | | — | | | — | | | 11,368 | |
Decrease (increase) in working capital | | | | | | | | | | | | | | | |
Other | | 564 | | | 1,250 | | | 406 | | | — | | | 2,220 | |
Receivables | | 253 | | | (71,768 | ) | | 28 | | | — | | | (71,487 | ) |
Decrease (increase) in working capital, net of acquisitions | | | | | | | | | | | | | | | |
Inventories | | — | | | (41,570 | ) | | (974 | ) | | — | | | (42,544 | ) |
Receivables | | (866 | ) | | (15,369 | ) | | 560 | | | — | | | (15,675 | ) |
Prepaid expenses and other | | 49 | | | (2,474 | ) | | (98 | ) | | — | | | (2,523 | ) |
Inventories | | — | | | (21,416 | ) | | 517 | | | — | | | (20,899 | ) |
Accounts payable and accrued liabilities | | (2,932 | ) | | 40,101 | | | (336 | ) | | — | | | 36,833 | |
Prepaid expenses and other | | 112 | | | (183 | ) | | (1 | ) | | — | | | (72 | ) |
Pension contributions | | (9,970 | ) | | — | | | — | | | — | | | (9,970 | ) |
Accounts payable and accrued liabilities | | (829 | ) | | 3,130 | | | (423 | ) | | — | | | 1,878 | |
Income taxes payable | | (877 | ) | | 1 | | | (5 | ) | | — | | | (881 | ) |
Pension contributions | | (13,621 | ) | | — | | | — | | | — | | | (13,621 | ) |
Other | | (3,397 | ) | | (1,148 | ) | | (1 | ) | | — | | | (4,546 | ) |
Other | | (685 | ) | | (358 | ) | | (6 | ) | | — | | | (1,049 | ) |
Net cash used for operations | | (39,485 | ) | | (2,489 | ) | | (3,849 | ) | | — | | | (45,823 | ) |
Net cash used for operations | | (34,999 | ) | | (7,377 | ) | | (605 | ) | | — | | | (42,981 | ) |
Cash provided by (used for) investment | | | | | | | | | | | | | | | |
Cash provided by (used for) investment | | | | | | | | | | | | | | | |
Expenditures for property and equipment | | — | | | (13,932 | ) | | (110 | ) | | — | | | (14,042 | ) |
Expenditures for property and equipment | | (21 | ) | | (32,703 | ) | | (813 | ) | | — | | | (33,537 | ) |
Proceeds from sales of assets | | — | | | 129 | | | 417 | | | — | | | 546 | |
Acquisitions of businesses and facilities | | — | | | (5,782 | ) | | — | | | — | | | (5,782 | ) |
Other | | 1 | | | (3 | ) | | 12 | | | — | | | 10 | |
Proceeds from sales of assets | | — | | | 3,126 | | | — | | | — | | | 3,126 | |
Net cash provided by (used for) investment | | 1 | | | (13,806 | ) | | 319 | | | — | | | (13,486 | ) |
Other | | (265 | ) | | (60 | ) | | (99 | ) | | — | | | (424 | ) |
Cash provided by (used for) financing | | | | | | | | | | | | | | | |
Net cash used for investment | | (286 | ) | | (35,419 | ) | | (912 | ) | | — | | | (36,617 | ) |
Net proceeds from issuance of common stock | | 262,599 | | | — | | | — | | | — | | | 262,599 | |
Cash provided by (used for) financing | | | | | | | | | | | | | | | |
Issuances of long-term debt | | 55,000 | | | — | | | — | | | — | | | 55,000 | |
Credit facility financing costs | | (2,548 | ) | | — | | | — | | | — | | | (2,548 | ) |
Payments of long-term debt | | (80,000 | ) | | — | | | — | | | — | | | (80,000 | ) |
Due to (from) affiliates | | (44,205 | ) | | 42,800 | | | 1,405 | | | — | | | — | |
Financing costs | | (321 | ) | | — | | | — | | | — | | | (321 | ) |
Net cash provided by (used for) financing | | (46,753 | ) | | 42,800 | | | 1,405 | | | — | | | (2,548 | ) |
Other | | — | | | — | | | 191 | | | — | | | 191 | |
Net increase (decrease) in cash and cash equivalents | | (82,038 | ) | | 4 | | | (112 | ) | | — | | | (82,146 | ) |
Due to (from) affiliates | | (19,469 | ) | | 16,296 | | | 3,173 | | | — | | | — | |
Balance at beginning of the period | | 264,364 | | | 16 | | | 221 | | | — | | | 264,601 | |
Net cash provided by financing | | 217,809 | | | 16,296 | | | 3,364 | | | — | | | 237,469 | |
Balance at end of the period | | $ | 182,326 | | | $ | 20 | | | $ | 109 | | | $ | — | | | $ | 182,455 | |
Net increase (decrease) in cash and cash equivalents | | 178,325 | | | 1 | | | (166 | ) | | — | | | 178,160 | |
Boise Cascade Company, and Subsidiaries |
Balance at beginning of the period | | 54,294 | | | 35 | | | 178 | | | — | | | 54,507 | | Consolidating Statements of Cash Flows |
For the Year Ended December 31, 2010 |
Balance at end of the period | | $ | 232,619 | | | $ | 36 | | | $ | 12 | | | $ | — | | | $ | 232,667 | | | | | | | | | | | | | | | | | | | | | | |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated |
| Cascade Company (Parent) | Subsidiaries | guarantor |
Boise Cascade Company and Subsidiaries | | | Subsidiaries |
Consolidating Statements of Cash Flows | | | (thousands) |
For the Six Months Ended June 30, 2012 | Cash provided by (used for) operations | | | | | | | | | | | | | | | |
(unaudited) |
| | | | | | | | | | | | | | | | | | | | | Net income (loss) | | $ | (33,297 | ) | | $ | 9,092 | | | $ | (4,900 | ) | | $ | (4,192 | ) | | $ | (33,297 | ) |
| | Boise | | Guarantor | | Non- | | Eliminations | | Consolidated |
Cascade Company (Parent) | Subsidiaries | guarantor | Items in net income (loss) not using (providing) cash | | | | | | | | | | | |
| | Subsidiaries |
| | (thousands) | Equity in net income of affiliates | | (4,192 | ) | | — | | | — | | | 4,192 | | | — | |
Cash provided by (used for) operations | | | | | | | | | | | | | | | |
Depreciation and amortization, including deferred financing costs and other | | 3,121 | | | 32,635 | | | 1,918 | | | — | | | 37,674 | |
Net income (loss) | | $ | 16,715 | | | $ | 35,873 | | | $ | (1,670 | ) | | $ | (34,203 | ) | | $ | 16,715 | |
Pension expense | | 7,449 | | | — | | | — | | | — | | | 7,449 | |
Items in net income (loss) not using (providing) cash | | | | | | | | | | | |
Management equity units expense | | 1,625 | | | — | | | — | | | — | | | 1,625 | |
Equity in net income of affiliates | | (34,203 | ) | | — | | | — | | | 34,203 | | | — | |
Gain on repurchase of long-term debt | | (28 | ) | | — | | | — | | | — | | | (28 | ) |
Depreciation and amortization, including deferred financing costs and other | | 1,271 | | | 15,497 | | | 896 | | | — | | | 17,664 | |
Other | | (2 | ) | | 116 | | | (457 | ) | | — | | | (343 | ) |
Pension expense | | 6,394 | | | — | | | — | | | — | | | 6,394 | |
Decrease (increase) in working capital, net | | | | | | | | | | |
Other | | (30 | ) | | (123 | ) | | (316 | ) | | — | | | (469 | ) | Receivables | | 107 | | | (6,398 | ) | | (47 | ) | | — | | | (6,338 | ) |
|
Decrease (increase) in working capital, net of acquisitions | | | | | | | | | | | Inventories | | — | | | (27,001 | ) | | (1,427 | ) | | — | | | (28,428 | ) |
Receivables | | 936 | | | (59,643 | ) | | (719 | ) | | (56 | ) | | (59,482 | ) |
Prepaid expenses and other | | (251 | ) | | (71 | ) | | 22 | | | — | | | (300 | ) |
Inventories | | — | | | (34,363 | ) | | (791 | ) | | — | | | (35,154 | ) |
Accounts payable and accrued liabilities | | 847 | | | 30,369 | | | 1,203 | | | — | | | 32,419 | |
Prepaid expenses and other | | 104 | | | (2,291 | ) | | (64 | ) | | — | | | (2,251 | ) |
Pension contributions | | (3,873 | ) | | — | | | — | | | — | | | (3,873 | ) |
Accounts payable and accrued liabilities | | 2,220 | | | 66,382 | | | (423 | ) | | 56 | | | 68,235 | |
Other | | 3,057 | | | 678 | | | (8 | ) | | — | | | 3,727 | |
Pension contributions | | (7,874 | ) | | — | | | — | | | — | | | (7,874 | ) |
Net cash provided by (used for) operations | | (25,437 | ) | | 39,420 | | | (3,696 | ) | | — | | | 10,287 | |
Income taxes payable | | (36 | ) | | 12 | | | (5 | ) | | — | | | (29 | ) |
Cash provided by (used for) investment | | | | | | | | | | | | | | | |
Other | | 865 | | | 169 | | | — | | | — | | | 1,034 | |
Expenditures for property and equipment | | (10 | ) | | (34,675 | ) | | (1,066 | ) | | — | | | (35,751 | ) |
Net cash provided by (used for) operations | | (13,638 | ) | | 21,513 | | | (3,092 | ) | | — | | | 4,783 | |
Proceeds from sales of assets | | 656 | | | 520 | | | 78 | | | — | | | 1,254 | |
Cash provided by (used for) investment | | | | | | | | | | | | | | | |
Other | | — | | | (1,358 | ) | | 402 | | | — | | | (956 | ) |
Expenditures for property and equipment | | (28 | ) | | (10,843 | ) | | (81 | ) | | — | | | (10,952 | ) |
Net cash provided by (used for) investment | | 646 | | | (35,513 | ) | | (586 | ) | | — | | | (35,453 | ) |
Acquisitions of businesses and facilities | | — | | | (2,355 | ) | | — | | | — | | | (2,355 | ) |
Cash provided by (used for) financing | | | | | | | | | | | | | | | |
Proceeds from sales of assets | | — | | | 145 | | | — | | | — | | | 145 | |
Issuances of long-term debt | | 45,000 | | | — | | | — | | | — | | | 45,000 | |
Other | | (3 | ) | | 2 | | | — | | | — | | | (1 | ) |
Payments of long-term debt | | (128,451 | ) | | — | | | — | | | — | | | (128,451 | ) |
Net cash used for investment | | (31 | ) | | (13,051 | ) | | (81 | ) | | — | | | (13,163 | ) |
Proceeds from Boise Cascade Holdings, L.L.C., for sale of shares of Boise Inc. | | 86,117 | | | — | | | — | | | — | | | 86,117 | |
Cash provided by (used for) financing | | | | | | | | | | | | | | | |
Due to (from) affiliates | | (510 | ) | | (3,910 | ) | | 4,420 | | | — | | | — | |
Due to (from) affiliates | | 5,317 | | | (8,454 | ) | | 3,137 | | | — | | | — | |
Net cash provided by (used for) financing | | 2,156 | | | (3,910 | ) | | 4,420 | | | — | | | 2,666 | |
Net cash provided by (used for) financing | | 5,317 | | | (8,454 | ) | | 3,137 | | | — | | | — | |
Net increase (decrease) in cash and cash equivalents | | (22,635 | ) | | (3 | ) | | 138 | | | — | | | (22,500 | ) |
Net increase (decrease) in cash and cash equivalents | | (8,352 | ) | | 8 | | | (36 | ) | | — | | | (8,380 | ) |
Balance at beginning of the period | | 286,999 | | | 19 | | | 83 | | | — | | | 287,101 | |
Balance at beginning of the period | | 182,326 | | | 20 | | | 109 | | | — | | | 182,455 | |
Balance at end of the period | | $ | 264,364 | | | $ | 16 | | | $ | 221 | | | $ | — | | | $ | 264,601 | |
Balance at end of the period | | $ | 173,974 | | | $ | 28 | | | $ | 73 | | | $ | — | | | $ | 174,075 | |
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |